[BNASTRA] QoQ TTM Result on 31-Oct-2024 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
19-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2025
Quarter
31-Oct-2024 [#3]
Profit Trend
QoQ- 19.19%
YoY- 160.16%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Revenue 831,760 687,905 549,325 429,240 348,033 290,540 220,839 141.10%
PBT 107,683 89,763 70,477 54,328 41,744 35,212 26,313 154.75%
Tax -27,142 -22,189 -17,337 -13,554 -10,786 -9,142 -7,093 143.65%
NP 80,541 67,574 53,140 40,774 30,958 26,070 19,220 158.79%
-
NP to SH 80,541 67,574 53,140 40,774 30,958 26,070 19,220 158.79%
-
Tax Rate 25.21% 24.72% 24.60% 24.95% 25.84% 25.96% 26.96% -
Total Cost 751,219 620,331 496,185 388,466 317,075 264,470 201,619 139.38%
-
Net Worth 253,860 186,437 101,314 83,214 67,817 56,610 48,156 201.37%
Dividend
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Net Worth 253,860 186,437 101,314 83,214 67,817 56,610 48,156 201.37%
NOSH 1,085,336 1,086,000 497,750 452,500 382,500 382,500 382,500 99.79%
Ratio Analysis
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
NP Margin 9.68% 9.82% 9.67% 9.50% 8.90% 8.97% 8.70% -
ROE 31.73% 36.24% 52.45% 49.00% 45.65% 46.05% 39.91% -
Per Share
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 76.64 77.30 121.40 94.86 90.99 75.96 57.74 20.67%
EPS 7.42 7.59 11.74 9.01 8.09 6.82 5.02 29.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2339 0.2095 0.2239 0.1839 0.1773 0.148 0.1259 50.84%
Adjusted Per Share Value based on latest NOSH - 1,085,336
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 76.36 63.15 50.43 39.40 31.95 26.67 20.27 141.13%
EPS 7.39 6.20 4.88 3.74 2.84 2.39 1.76 159.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.233 0.1712 0.093 0.0764 0.0623 0.052 0.0442 201.37%
Price Multiplier on Financial Quarter End Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 30/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 -
Price 1.48 1.23 1.67 1.39 1.30 0.875 0.90 -
P/RPS 1.93 1.59 1.38 1.47 1.43 1.15 1.56 15.17%
P/EPS 19.94 16.20 14.22 15.43 16.06 12.84 17.91 7.38%
EY 5.01 6.17 7.03 6.48 6.23 7.79 5.58 -6.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.33 5.87 7.46 7.56 7.33 5.91 7.15 -7.76%
Price Multiplier on Announcement Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 19/12/24 12/09/24 20/06/24 25/03/24 21/12/23 21/09/23 28/06/23 -
Price 1.73 1.49 1.25 1.68 1.46 1.29 0.86 -
P/RPS 2.26 1.93 1.03 1.77 1.60 1.70 1.49 31.84%
P/EPS 23.31 19.62 10.64 18.64 18.04 18.93 17.11 22.77%
EY 4.29 5.10 9.39 5.36 5.54 5.28 5.84 -18.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.40 7.11 5.58 9.14 8.23 8.72 6.83 5.46%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment